That seems about right to me, though personally, I'd prolly go a little shorter on the total IP. Depending on the types of pitchers you're getting and ballpark I'd go as low as 1,300 quality IP and then around 60 mop up type.

1450ip is my target number for 120M. a little higher if it's a DH league or in a hitters ballpark. 80 mopup innings sounds high unless you're playing a mini-fatigue strategy. 5500 PA sounds like plenty at that cap, depending on how bad your "fillers" are because you'll need them. low caps and high caps may require more PA while the 100-120M range is good for pitching.